[BPURI] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 0.82%
YoY- 182.6%
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 425,948 344,764 458,713 425,077 407,734 344,344 320,251 21.00%
PBT 9,494 6,240 9,236 6,733 6,550 5,660 5,738 40.02%
Tax -1,974 -400 -3,471 -1,341 -1,202 -2,212 -3,353 -29.82%
NP 7,520 5,840 5,765 5,392 5,348 3,448 2,385 115.47%
-
NP to SH 7,520 5,840 5,765 5,392 5,348 3,448 2,385 115.47%
-
Tax Rate 20.79% 6.41% 37.58% 19.92% 18.35% 39.08% 58.43% -
Total Cost 418,428 338,924 452,948 419,685 402,386 340,896 317,866 20.17%
-
Net Worth 12,528 10,227 8,769 7,048 5,675 3,859 3,005 159.71%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 12,528 10,227 8,769 7,048 5,675 3,859 3,005 159.71%
NOSH 40,000 39,999 40,007 40,000 39,970 39,907 40,013 -0.02%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.77% 1.69% 1.26% 1.27% 1.31% 1.00% 0.74% -
ROE 60.03% 57.10% 65.74% 76.50% 94.23% 89.35% 79.37% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,064.87 861.91 1,146.58 1,062.69 1,020.10 862.86 800.36 21.03%
EPS 18.80 14.60 14.41 13.48 13.38 8.64 5.96 115.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3132 0.2557 0.2192 0.1762 0.142 0.0967 0.0751 159.77%
Adjusted Per Share Value based on latest NOSH - 39,941
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 63.12 51.09 67.97 62.99 60.42 51.03 47.46 21.00%
EPS 1.11 0.87 0.85 0.80 0.79 0.51 0.35 116.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0152 0.013 0.0104 0.0084 0.0057 0.0045 158.22%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.72 1.49 1.10 0.69 0.80 0.82 0.90 -
P/RPS 0.16 0.17 0.10 0.06 0.08 0.10 0.11 28.46%
P/EPS 9.15 10.21 7.63 5.12 5.98 9.49 15.10 -28.45%
EY 10.93 9.80 13.10 19.54 16.73 10.54 6.62 39.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.49 5.83 5.02 3.92 5.63 8.48 11.98 -40.64%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 22/05/02 28/02/02 27/11/01 29/08/01 25/05/01 26/02/01 -
Price 1.58 1.71 1.15 1.00 0.90 0.83 0.88 -
P/RPS 0.15 0.20 0.10 0.09 0.09 0.10 0.11 23.03%
P/EPS 8.40 11.71 7.98 7.42 6.73 9.61 14.76 -31.39%
EY 11.90 8.54 12.53 13.48 14.87 10.41 6.77 45.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.04 6.69 5.25 5.68 6.34 8.58 11.72 -43.11%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment